VIJO MASKINSERVICE AS

2055 NORDKISA

Finances

Share Ownership

Return on Equity

26,07 %

Current Ratio

2,15

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 689 000	1 203 000	1 443 000	1 386 000
Net Income	298 000	106 000	124 000	123 000
Total Assets	1 936 000	1 512 000	1 388 000	1 300 000
Total Equity	1 143 000	1 245 000	1 139 000	1 015 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 689 000	1 203 000	1 443 000	1 386 000
Expenditure	1 314 000	1 083 000	1 279 000	1 232 000
Operating Profit	375 000	120 000	164 000	154 000
Financial Income	9 000	7 000	5 000	5 000
Financial Costs	2 000	0	2 000	0
Financial Balance	7 000	7 000	3 000	5 000
Earnings Before Tax	382 000	127 000	167 000	158 000
Tax	84 000	21 000	44 000	35 000
Net Income	298 000	106 000	124 000	123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	256 000	308 000	57 000	113 000
Total Current Assets	1 680 000	1 204 000	1 331 000	1 187 000
Total Assets	1 936 000	1 512 000	1 388 000	1 300 000
Total Retained Equity	1 038 000	1 140 000	1 034 000	910 000
Total Equity	1 143 000	1 245 000	1 139 000	1 015 000
Total Long-Term Debt	11 000	15 000	0	0
Total Current Debt	781 000	252 000	249 000	284 000
Total Equity and Debt	1 936 000	1 512 000	1 388 000	1 300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 689 000	1 118 000	1 443 000	1 386 000
Other Income	0	86 000	0	0
Revenue	1 689 000	1 203 000	1 443 000	1 386 000
Cost of Goods Sold	238 000	285 000	332 000	280 000
Salary Costs	741 000	544 000	706 000	695 000
Depreciation	77 000	61 000	56 000	58 000
Impairment	0	0	0	0
Expenditure	1 314 000	1 083 000	1 279 000	1 232 000
Operating Profit	375 000	120 000	164 000	154 000
Financial Income	9 000	7 000	5 000	5 000
Financial Costs	2 000	0	2 000	0
Financial Balance	7 000	7 000	3 000	5 000
Dividends	400 000	0	0	0
Net Income	298 000	106 000	124 000	123 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	256 000	308 000	57 000	113 000
Total Tangible Assets	256 000	308 000	57 000	113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	256 000	308 000	57 000	113 000
Stock	2 000	2 000	2 000	2 000
Total Investments	0	0	0	0
Cash, Bank	1 423 000	1 076 000	1 126 000	1 041 000
Total Current Assets	1 680 000	1 204 000	1 331 000	1 187 000
Total Assets	1 936 000	1 512 000	1 388 000	1 300 000
Total Equity	1 143 000	1 245 000	1 139 000	1 015 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	15 000	0	0
Creditors	20 000	27 000	38 000	49 000
Unpaid Taxes	185 000	75 000	93 000	123 000
Dividends	400 000	0	0	0
Other Current Debt	88 000	144 000	75 000	71 000
Total Current Debt	781 000	252 000	249 000	284 000
Total Equity and Debt	1 936 000	1 512 000	1 388 000	1 300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,07 %	8,51 %	10,89 %	12,12 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	22,2 %	9,98 %	11,37 %	11,11 %
Current Ratio	2,15	4,78	5,35	4,18
Quick Ratio	2,16	4,82	5,39	4,21
Equity Ratio	0,59	0,82	0,82	0,78
Gross Profit Margin	85,91 %	76,31 %	76,99 %	79,8 %